Latest news with #VeritexHoldings
Yahoo
13 hours ago
- Business
- Yahoo
VBTX Q1 Deep Dive: Deposit Remixing, Cost Control, and Cautious Loan Growth Shape Results
Texas-based bank holding company Veritex Holdings (NASDAQGM:VBTX) met Wall Street's revenue expectations in Q1 CY2025, with sales up 4.2% year on year to $110.2 million. Its non-GAAP profit of $0.54 per share was 5.2% above analysts' consensus estimates. Is now the time to buy VBTX? Find out in our full research report (it's free). Revenue: $110.2 million vs analyst estimates of $110.2 million (4.2% year-on-year growth, in line) Adjusted EPS: $0.54 vs analyst estimates of $0.51 (5.2% beat) Market Capitalization: $1.32 billion Veritex Holdings' first quarter results were well received by the market, as the company delivered revenue growth and exceeded Wall Street's non-GAAP profit expectations. Management attributed the quarter's performance to disciplined deposit remixing, tighter expense control, and continued balance sheet strength. CEO Malcolm Holland emphasized initiatives to reduce high-cost funding and increase lower-cost relationship deposits, while also highlighting stable credit metrics and rising tangible book value. Chief Financial Officer Terry Earley noted, 'Fee income continues to build momentum across every category. Increased attention to expenses is showing encouraging results, and loan production has increased meaningfully.' Looking forward, management is focused on maintaining net interest margin (NIM) stability through ongoing deposit repricing efforts and further investments in commercial banking talent, even as loan growth remains muted. The company expects loan production to translate into growth in 2026, while remaining cautious about payoff trends and broader economic uncertainties. Earley cautioned that, although expense discipline remains a priority, some increase is expected due to strategic hiring. Will Holford, Chief Operating Officer, pointed to growing momentum in government-guaranteed lending and fee income, stating, 'You don't see it all yet, but you can feel the momentum. We're not hanging on one area. Every single area is contributing.' Management attributed first quarter results to deposit portfolio remixing, cost reductions, and stable credit, while acknowledging continued headwinds from elevated loan payoffs and muted loan growth. Deposit Remixing Success: Veritex reduced its reliance on higher-cost brokered and public deposits, replacing them with lower-cost relationship deposits. This shift contributed to a decline in overall deposit costs and helped expand net interest margin, as highlighted by the management team during the call. Expense Discipline: Management maintained a strong focus on controlling non-interest expenses, resulting in a lower operating efficiency ratio. While some expense growth is anticipated due to ongoing investments in commercial banker hires, the company does not expect spending to return to previous high levels. Muted Loan Growth: Elevated loan payoffs continued to offset strong loan production, resulting in a net decrease in total loans during the quarter. Management views this as an industry-wide challenge and cited a robust loan pipeline that is expected to support growth in 2026. Stable Credit Quality: Chief Credit Officer Curtis Anderson noted improvement in criticized and past-due loans, with charge-offs remaining below forecast. The increase in non-performing assets was largely related to two specific loans in retail and office real estate, which are expected to reach resolution by early third quarter. Capital Actions and Shareholder Returns: The company increased its quarterly dividend by 10% and repurchased 377,000 shares, with minimal tangible book value dilution. Management remains opportunistic regarding further buybacks, particularly if shares trade below tangible book value. Veritex's outlook centers on navigating muted loan growth, maintaining NIM stability, and growing fee income through government-guaranteed lending and C&I expansion. Loan Growth Dependent on Production and Payoffs: Management expects loan growth to remain flat for the year, with the potential for expansion in 2026 as a substantial loan pipeline converts to funded balances. Elevated payoffs, particularly in commercial real estate, remain a key headwind. Net Interest Margin and Deposit Strategy: The company anticipates stable NIM through continued deposit repricing and remixing, even as interest rate uncertainty and repricing of maturing certificates of deposit present risks. A large portion of the deposit book carries short maturities, allowing Veritex to react quickly to rate changes. Fee Income and Government Lending Momentum: Management is optimistic about further growth in fee-based income streams, especially from Small Business Administration (SBA) and other government-guaranteed lending. Investments in specialized lending teams and treasury management are expected to diversify revenue and offset lower loan growth. In the coming quarters, our team will be watching (1) whether loan growth materializes as the current pipeline is funded and payoffs moderate, (2) the pace of deposit cost declines as CDs reprice and remixing efforts continue, and (3) further growth in fee income, particularly from SBA and government-guaranteed lending. Progress on credit resolution and expense management will also be key signposts. Veritex Holdings currently trades at $24.30, up from $22.09 just before the earnings. Is there an opportunity in the stock?Find out in our full research report (it's free). The market surged in 2024 and reached record highs after Donald Trump's presidential victory in November, but questions about new economic policies are adding much uncertainty for 2025. While the crowd speculates what might happen next, we're homing in on the companies that can succeed regardless of the political or macroeconomic environment. Put yourself in the driver's seat and build a durable portfolio by checking out our Top 5 Strong Momentum Stocks for this week. This is a curated list of our High Quality stocks that have generated a market-beating return of 183% over the last five years (as of March 31st 2025). Stocks that made our list in 2020 include now familiar names such as Nvidia (+1,545% between March 2020 and March 2025) as well as under-the-radar businesses like the once-micro-cap company Tecnoglass (+1,754% five-year return). Find your next big winner with StockStory today.
Yahoo
3 days ago
- Business
- Yahoo
Are Options Traders Betting on a Big Move in Veritex Stock?
Investors in Veritex Holdings, Inc. VBTX need to pay close attention to the stock based on moves in the options market lately. That is because the Jul 18, 2025 $35 Call had some of the highest implied volatility of all equity options today. Implied volatility shows how much movement the market is expecting in the future. Options with high levels of implied volatility suggest that investors in the underlying stocks are expecting a big move in one direction or the other. It could also mean there is an event coming up soon that may cause a big rally or a huge sell-off. However, implied volatility is only one piece of the puzzle when putting together an options trading strategy. Clearly, options traders are pricing in a big move for Veritex shares, but what is the fundamental picture for the company? Currently, Veritex is a Zacks Rank #3 (Hold) in the Banks - Southeast industry that ranks in the Top 28% of our Zacks Industry Rank. Over the last 60 days, two analysts have increased their earnings estimates for the current quarter, while none have revised their estimates downward. The net effect has taken our Zacks Consensus Estimate for the current quarter from 54 cents per share to 56 cents in that the way analysts feel about Veritex right now, this huge implied volatility could mean there's a trade developing. Oftentimes, options traders look for options with high levels of implied volatility to sell premium. This is a strategy many seasoned traders use because it captures decay. At expiration, the hope for these traders is that the underlying stock does not move as much as originally expected. Check out the simple yet high-powered approach that Zacks Executive VP Kevin Matras has used to close recent double and triple-digit winners. In addition to impressive profit potential, these trades can actually reduce your to see the trades now >> Want the latest recommendations from Zacks Investment Research? Today, you can download 7 Best Stocks for the Next 30 Days. Click to get this free report Veritex Holdings, Inc. (VBTX) : Free Stock Analysis Report This article originally published on Zacks Investment Research ( Zacks Investment Research
Associated Press
28-01-2025
- Business
- Associated Press
Veritex Holdings, Inc. Reports Fourth Quarter and Full Year 2024 Results
DALLAS, Jan. 28, 2025 (GLOBE NEWSWIRE) -- Veritex Holdings, Inc. ('Veritex', the 'Company', 'we' or 'our') (Nasdaq: VBTX), the holding company for Veritex Community Bank, today announced the results for the fourth quarter and full year of 2024. 'We achieved significant milestones during 2024 as we improved our credit risk profile and strengthened and completed our balance sheet remake,' said C. Malcolm Holland, III, the Company's Chairman and Chief Executive Officer. 'My team and I are committed to continue to drive execution of our strategic plan in 2025. Now it's back to what we do best; grow profitability.' 2024 Highlights: Operating EPS was $2.17 for 2024; Criticized loans decreased approximately $100 million during 2024; Commercial real estate concentrations decreased from 320.2% for the year ended 2023 to 298.9% for the year ended 2024; Nonperforming assets to total loans decreased 15 basis points to 0.62% from 2023; Loan to deposit ratio decreased to 89.3% as of December 31, 2024 compared to 93.6% as of December 31, 2023; Total deposits grew $414.4 million, or 4.0%, year-over-year; Common equity tier 1 capital increased 80 bps to 11.09% as of December 31, 2024 compared to 10.29% as of December 31, 2023; Tangible book value per common share increased 6.9%, or $1.40, during 2024 compared to 2023; Allowance for credit losses ('ACL') to total loans increased to 1.18%, or 4 bps, from 1.14% as of December 31, 2023; Declared quarterly cash dividend of $0.20 per share of outstanding common stock payable on February 28, 2025;.and Named one of the 'Best Companies to Work For' by the 2024 Inaugural U.S. News & World Report which evaluates companies based on quality of pay, work/life balance, and opportunities for professional development and advancement. Quarter to Date Full Year Financial Highlights Q4 2024 Q3 2024 Q4 2023 2024 2023 (Dollars in thousands, except per share data) (unaudited) GAAP Net income $ 24,882 $ 31,001 $ 3,499 $ 107,241 $ 108,261 Diluted EPS 0.45 0.56 0.06 1.95 1.98 Book value per common share 29.37 29.53 28.18 29.37 28.18 Return on average assets1 0.78 % 0.96 % 0.11 % 0.85 % 0.88 % Return on average equity1 6.17 7.79 0.92 6.85 7.21 Net interest margin 3.20 3.30 3.31 3.26 3.49 Efficiency ratio 67.04 61.94 77.49 62.62 55.82 Non-GAAP2 Operating earnings $ 29,769 $ 32,181 $ 31,625 $ 119,397 $ 142,114 Diluted operating EPS 0.54 0.59 0.58 2.17 2.60 Tangible book value per common share 21.61 21.72 20.21 21.61 20.21 Pre-tax, pre-provision operating earnings 40,945 44,555 47,688 173,576 222,211 Pre-tax, pre-provision operating return on average assets1 1.28 % 1.38 % 1.54 % 1.37 % 1.81 % Pre-tax, pre-provision operating return on average loans1 1.72 1.83 1.97 1.81 2.32 Operating return on average assets1 0.93 1.00 1.02 0.95 1.16 Return on average tangible common equity1 9.04 11.33 2.00 10.10 10.91 Operating return on average tangible common equity1 10.69 11.74 12.37 11.17 14.09 Operating efficiency ratio 62.98 60.63 55.50 60.22 50.94 1 Annualized ratio. 2 Refer to the section titled 'Reconciliation of Non-GAAP Financial Measures' for a reconciliation of these non-generally accepted accounting principles ('GAAP') financial measures to their most directly comparable GAAP measures. Results of Operations for the Three Months Ended December 31, 2024 Net Interest Income For the three months ended December 31, 2024, net interest income before provision for credit losses was $96.1 million and net interest margin was 3.20%, compared to $100.1 million and 3.30%, respectively, for the three months ended September 30, 2024. The $3.9 million decrease, or 3.9%, in net interest income before provision for credit losses was primarily due to a $12.3 million decrease in interest income on loans primarily driven by a decrease in loan yields and average loan balances. This decrease was partially offset by a $1.1 million increase in interest income on debt securities, $6.0 million decrease in interest expense on certificates and other time deposits, $2.4 million decrease in interest expense on transaction and savings deposits during the three months ended December 31, 2024. Net interest margin decreased 10 bps from the three months ended September 30, 2024, primarily due to the decrease in loan yields during the three months ended December 31, 2024, partially offset by an increase in yields on debt securities. Compared to the three months ended December 31, 2023, net interest income before provision for credit losses for the three months ended December 31, 2024 increased by $608 thousand, or 0.6%. The increase was primarily due to a $4.6 million increase in interest income on debt securities, a $3.7 million increase in interest income in deposits in financial institutions and fed funds sold, a $2.5 million decrease in interest expense on advances from FHLB and a $1.4 million decrease in transaction and savings deposits driven by an decrease in funding costs. The increase in net interest income was partially offset by a $10.4 million decrease in interest income on loans driven by a decrease in loan yields and average balances. Net interest margin decreased 11 bps to 3.20% for the three months ended December 31, 2024 from 3.31% for the three months ended December 31, 2023. The decrease was primarily due to the decrease in loan yields during the three months ended December 31, 2024. Noninterest Income (Loss) Noninterest income for the three months ended December 31, 2024 was $10.1 million, a decrease of $3.1 million, or 23.3%, compared to noninterest income of $13.1 million for the three months ended September 30, 2024. The decrease in noninterest income was primarily due to a $4.4 million loss on sales of debt securities as a result of a strategic restructuring in which we sold $188.9 million of lower-yielding AFS securities, at amortized cost, with a 3.89% average yield, and reinvested the proceeds in higher yielding AFS securities with a 5.67% average yield. The decrease was also the result of a decrease of $852 thousand of OREO income, higher amortization of our servicing assets of $829 thousand and a decrease of $681 thousands due to the change in the value of equity securities. The decrease was partially offset by an increase of $4.6 million increase in government guaranteed loan income. Compared to the three months ended December 31, 2023, noninterest income for the three months ended December 31, 2024 increased $27.8 million, or 156.5%. The increase was primarily due to a $29.4 million loss on equity method investment income related to the write down of our equity method investment in Thrive during the three months ended December 31, 2023 with no corresponding loss recorded during the three months ended December 31, 2024. The Company has no remaining equity method investment in Thrive. Noninterest Expense Noninterest expense was $71.2 million for the three months ended December 31, 2024, compared to $70.1 million for the three months ended September 30, 2024, a increase of $1.1 million, or 1.6%. Changes within noninterest expenses items were nominal. Noninterest expense was $71.2 million for the three months ended December 31, 2024, compared to $60.2 million for the three months ended December 31, 2023, an increase of $11.0 million, or 18.2%. The increase was primarily driven by a $6.8 million increase in salary and employee benefits, a $4.1 million increase in other expenses, a $1.2 million increase in data processing and software expenses, and a $951 thousand increase in marketing expenses. The increase was partially offset by a $2.1 million decrease in professional and regulatory fees. Financial Condition Total loans held for investment ('LHI') was $8.90 billion at December 31, 2024, a decrease of $129.4 million, compared to September 30, 2024, and a decrease of $307.4 million, or 3.3%, compared to December 31, 2023. Total deposits were $10.75 billion at December 31, 2024, an decrease of $283.4 million compared to September 30, 2024, and an increase of $414.4 million, or 4.0%, compared to December 31, 2023. The decrease from September 30, 2024 was primarily the result of a decrease of $667.1 million in certificates and other time deposits, a decrease of $452.4 million in noninterest-bearing deposits, and a decrease of $20.4 million in correspondent money market accounts. The decrease was partially offset by a increase of $856.4 million in interest-bearing transaction, money market, and savings deposits. The increase from December 31, 2023 was primarily the result of an increase in attractive deposits which consisted of $712.8 million in interest-bearing transaction, money market, and savings deposits. The increase was partially offset by a $232.9 million decrease in certificates and other time deposits, a $38.9 million decrease in correspondent money market accounts, and a $26.6 million decrease in non-interest bearing deposits. Credit Quality Nonperforming assets ('NPAs') increased to $79.2 million, or 0.62% of total assets, at December 31, 2024, compared to $67.3 million, or 0.52% of total assets, at September 30, 2024. Net charge-offs compared to average loans outstanding were 21 bps for the year ended December 31, 2024, compared to 25 bps for year ended December 31, 2023. ACL as a percentage of LHI was 1.18%, 1.21%, and 1.14% at December 31, 2024, September 30, 2024, and December 31, 2023, respectively. The Company recorded a provision for credit losses of $2.3 million for the three months ended December 31, 2024, compared to a provision for credit losses of $4.0 million and $9.5 million for the three months ended September 30, 2024 and December 31, 2023, respectively. The recorded provision for credit losses reported for the three months ended December 31, 2024, compared to the three months ended December 31, 2023 was primarily attributable to a decrease in the overall loans held for investment balances and changes in general reserves as a result of changes in economic factors. The Company recorded a benefit for unfunded commitments of $401 thousand and $1.5 million during the three months ended December 31, 2024, and December 31, 2023, respectively. There was no provision for unfunded commitments recorded during the three months ended in September 30, 2024. The decrease in the recorded benefit for unfunded commitments during the three months ended December 31, 2024, compared to the three months ended September 30, 2024, was primarily attributable to changes in the economic factors applied to unfunded commitment balances. Dividend Information On January 28, 2025, Veritex's Board of Directors declared a quarterly cash dividend of $0.20 per share on its outstanding shares of common stock. The dividend will be paid on February 28, 2025 to stockholders of record as of the close of business on February 14, 2025. Non-GAAP Financial Measures Veritex's management uses certain non-GAAP (U.S. generally accepted accounting principles) financial measures to evaluate its operating performance and provide information that is important to investors. However, non-GAAP financial measures are supplemental and should be viewed in addition to, and not as an alternative for, Veritex's reported results prepared in accordance with GAAP. Specifically, Veritex reviews and reports tangible book value per common share, operating earnings, tangible common equity to tangible assets, return on average tangible common equity, pre-tax, pre-provision operating earnings, pre-tax, pre-provision operating return on average assets, pre-tax, pre-provision operating return on average loans, diluted operating earnings per share, operating return on average assets, operating return on average tangible common equity and operating efficiency ratio. Veritex has included in this earnings release information related to these non-GAAP financial measures for the applicable periods presented. Please refer to 'Reconciliation of Non-GAAP Financial Measures' after the financial highlights at the end of this earnings release for a reconciliation of these non-GAAP financial measures. Conference Call The Company will host an investor conference call to review the results on Wednesday, January 29, 2025 at 8:30 a.m. Central Time. Participants may pre-register for the call by visiting and will receive a unique PIN, which can be used when dialing in for the call. Participants may also register via teleconference at: Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are instructed to dial-in 15 minutes prior to the start time. A replay will be available within approximately two hours after the completion of the call, and made accessible for one week. You may access the replay via webcast through the investor relations section of Veritex's website. About Veritex Holdings, Inc. Headquartered in Dallas, Texas, Veritex is a bank holding company that conducts banking activities through its wholly-owned subsidiary, Veritex Community Bank, with locations throughout the Dallas-Fort Worth metroplex and in the Houston metropolitan area. Veritex Community Bank is a Texas state chartered bank regulated by the Texas Department of Banking and the Board of Governors of the Federal Reserve System. For more information, visit Forward-Looking Statements This earnings release includes 'forward-looking statements', within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on various facts and derived utilizing assumptions, current expectations, estimates and projections and are subject to known and unknown risks, uncertainties and other factors, which change over time and are beyond our control, that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements include, without limitation, statements relating to the expected payment of Veritex's quarterly cash dividend; the impact of certain changes in Veritex's accounting policies, standards and interpretations; a continuation of recent turmoil in the banking industry, responsive measures to mitigate and manage it and related supervisory and regulatory actions and costs and Veritex's future financial performance, business and growth strategy, projected plans and objectives, as well as other projections based on macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact broader economic and industry trends, and any such variations may be material. Statements preceded by, followed by or that otherwise include the words 'believes,' 'expects,' 'anticipates,' 'intends,' 'projects,' 'estimates,' 'seeks,' 'targets,' 'outlooks,' 'plans' and similar expressions or future or conditional verbs such as 'will,' 'should,' 'would,' 'may' and 'could' are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing words. We refer you to the 'Risk Factors' and 'Management's Discussion and Analysis of Financial Condition and Results of Operations' sections of Veritex's Annual Report on Form 10-K for the year ended December 31, 2023 and any updates to those risk factors set forth in Veritex's Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings with the Securities and Exchange Commission ('SEC'), which are available on the SEC's website at If one or more events related to these or other risks or uncertainties materialize, or if Veritex's underlying assumptions prove to be incorrect, actual results may differ materially from what Veritex anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. Veritex does not undertake any obligation, and specifically declines any obligation, to supplement, update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by law. All forward-looking statements, expressed or implied, included in this earnings release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Veritex or persons acting on Veritex's behalf may issue. Financial Highlights (Unaudited) For the Quarter Ended For the Year Ended Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Dec 31, 2024 Dec 31, 2023 (Dollars and shares in thousands, except per-share data) Per Share Data (Common Stock): Basic EPS $ 0.46 $ 0.57 $ 0.50 $ 0.44 $ 0.06 $ 1.97 $ 2.00 Diluted EPS 0.45 0.56 0.50 0.44 0.06 1.95 1.98 Book value per common share 29.37 29.53 28.49 28.23 28.18 29.37 28.18 Tangible book value per common share1 21.61 21.72 20.62 20.33 20.21 21.61 20.21 Dividends paid per common share outstanding2 0.20 0.20 0.20 0.20 0.20 0.80 0.80 Common Stock Data: Shares outstanding at period end 54,517 54,446 54,350 54,496 54,338 54,517 54,338 Weighted average basic shares outstanding for the period 54,489 54,409 54,457 54,444 54,327 54,450 54,256 Weighted average diluted shares outstanding for the period 55,237 54,932 54,823 54,842 54,691 54,958 54,596 Summary of Credit Ratios: ACL to total LHI 1.18 % 1.21 % 1.16 % 1.15 % 1.14 % 1.18 % 1.14 % NPAs to total assets 0.62 0.52 0.65 0.82 0.77 0.62 0.77 NPAs to total loans and OREO 0.83 0.70 0.85 1.06 1.00 0.83 1.00 Net charge-offs to average loans outstanding3 0.32 0.01 0.28 0.22 0.40 0.21 0.25 Summary Performance Ratios: Return on average assets3 0.78 % 0.96 % 0.87 % 0.79 % 0.11 % 0.85 % 0.88 % Return on average equity3 6.17 7.79 7.10 6.33 0.92 6.85 7.21 Return on average tangible common equity1, 3 9.04 11.33 10.54 9.52 2.00 10.10 10.91 Efficiency ratio 67.04 61.94 59.11 62.45 77.49 62.62 55.82 Net interest margin 3.20 3.30 3.29 3.24 3.31 3.26 3.49 Selected Performance Metrics - Operating: Diluted operating EPS1 $ 0.54 $ 0.59 $ 0.52 $ 0.53 $ 0.58 $ 2.17 $ 2.60 Pre-tax, pre-provision operating return on average assets1, 3 1.28 % 1.38 % 1.42 % 1.42 % 1.54 % 1.37 % 1.81 % Pre-tax, pre-provision operating return on average loans1, 3 1.72 1.83 1.83 1.84 1.97 1.81 2.32 Operating return on average assets1,3 0.93 1.00 0.91 0.95 1.02 0.95 1.16 Operating return on average tangible common equity1,3 10.69 11.74 10.94 11.34 12.37 11.17 14.09 Operating efficiency ratio1 62.98 60.63 58.41 58.73 55.50 60.22 50.94 Risk weighted assets $ 11,247,813 $ 11,290,800 $ 11,450,997 $ 11,407,446 $ 11,387,825 $ 11,247,813 $ 11,387,825 Veritex Holdings, Inc. Capital Ratios: Average stockholders' equity to average total assets 12.58 % 12.31 % 12.26 % 12.43 % 12.27 % 12.40 % 12.22 % Tangible common equity to tangible assets1 9.54 9.37 9.14 9.02 9.18 9.54 9.18 Tier 1 capital to average assets (leverage) 10.32 10.06 10.06 10.12 10.03 10.32 10.03 Common equity tier 1 capital 11.09 10.86 10.49 10.37 10.29 11.09 10.29 Tier 1 capital to risk-weighted assets 11.36 11.13 10.75 10.63 10.56 11.36 10.56 Total capital to risk-weighted assets 13.96 13.91 13.45 13.33 13.18 13.96 13.18 1 Refer to the section titled 'Reconciliation of Non-GAAP Financial Measures' after the financial highlights for a reconciliation of these non-GAAP financial measures to their most directly comparable GAAP measures. 2 Dividend amount represents dividend paid per common share subsequent to each respective quarter end. 3 Annualized ratio for quarterly metrics. VERITEX HOLDINGS, INC. AND SUBSIDIARIES Financial Highlights (In thousands) Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 (unaudited) (unaudited) (unaudited) (unaudited) ASSETS Cash and due from banks $ 52,486 $ 54,165 $ 53,462 $ 41,884 $ 58,914 Interest bearing deposits in other banks 802,714 1,046,625 598,375 698,885 570,149 Cash and cash equivalents $ 855,200 $ 1,100,790 $ 651,837 $ 740,769 $ 629,063 Debt securities, net 1,478,538 1,423,610 1,349,354 1,344,930 1,257,042 Other investments 69,638 71,257 75,885 76,788 76,238 Loans held for sale ('LHFS') 89,309 48,496 57,046 64,762 79,072 LHI, mortgage warehouse ('MW') 605,411 630,650 568,047 449,531 377,796 LHI, excluding MW 8,899,133 9,028,575 9,209,094 9,249,551 9,206,544 Total loans 9,593,853 9,707,721 9,834,187 9,763,844 9,663,412 ACL (111,745) (117,162) (113,431) (112,032) (109,816) Bank-owned life insurance 85,324 84,776 84,233 85,359 84,833 Bank premises, furniture and equipment, net 113,480 114,202 105,222 105,299 105,727 Other real estate owned ('OREO') 24,737 9,034 24,256 18,445 — Intangible assets, net of accumulated amortization 28,664 32,825 35,817 38,679 41,753 Goodwill 404,452 404,452 404,452 404,452 404,452 Other assets 226,200 211,471 232,518 241,863 241,633 Total assets $ 12,768,341 $ 13,042,976 $ 12,684,330 $ 12,708,396 $ 12,394,337 LIABILITIES AND STOCKHOLDERS' EQUITY Deposits: Noninterest-bearing deposits $ 2,191,457 $ 2,643,894 $ 2,416,727 $ 2,349,211 $ 2,218,036 Interest-bearing transaction and savings deposits 5,061,157 4,204,708 3,979,454 4,220,114 4,348,385 Certificates and other time deposits 2,958,861 3,625,920 3,744,596 3,486,805 3,191,737 Correspondent money market deposits 541,117 561,489 584,067 597,690 580,037 Total deposits 10,752,592 11,036,011 10,724,844 10,653,820 10,338,195 Accounts payable and other liabilities 183,944 168,415 180,585 186,027 195,036 Advances from FHLB — — — 100,000 100,000 Subordinated debentures and subordinated notes 230,736 230,536 230,285 230,034 229,783 Total liabilities 11,167,272 11,434,962 11,135,714 11,169,881 10,863,014 Commitments and contingencies Stockholders' equity: Common stock 613 613 612 611 610 Additional paid-in capital 1,328,748 1,324,929 1,321,995 1,319,144 1,317,516 Retained earnings 507,903 493,921 473,801 457,499 444,242 Accumulated other comprehensive loss (65,076) (40,330) (76,713) (71,157) (63,463) Treasury stock (171,119) (171,119) (171,079) (167,582) (167,582) Total stockholders' equity 1,601,069 1,608,014 1,548,616 1,538,515 1,531,323 Total liabilities and stockholders' equity $ 12,768,341 $ 13,042,976 $ 12,684,330 $ 12,708,396 $ 12,394,337 VERITEX HOLDINGS, INC. AND SUBSIDIARIES Financial Highlights (in thousands, except per share data) VERITEX HOLDINGS, INC. AND SUBSIDIARIES Financial Highlights (Unaudited) For the Quarter Ended December 31, 2024 September 30, 2024 December 31, 2023 Average Outstanding Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Outstanding Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Outstanding Balance Interest Earned/ Interest Paid Average Yield/ Rate (Dollars in thousands) Assets Interest-earning assets: Loans1 $ 8,957,193 $ 147,782 6.56 % $ 9,184,182 $ 159,163 6.89 % $ 9,280,439 $ 161,021 6.88 % LHI, MW 492,372 7,216 5.83 477,592 8,098 6.75 301,345 4,422 5.82 Debt securities 1,458,057 16,893 4.61 1,384,835 15,830 4.55 1,188,776 12,282 4.10 Interest-earning deposits in other banks 971,451 11,888 4.87 924,685 12,571 5.41 587,929 8,162 5.51 Equity securities and other investments 72,223 940 5.18 75,884 1,001 5.25 82,271 1,717 8.28 Total interest-earning assets 11,951,296 184,719 6.15 12,047,178 196,663 6.49 11,440,760 187,604 6.51 ACL (117,293) (115,510) (111,937) Noninterest-earning assets 916,969 930,250 977,811 Total assets $ 12,750,972 $ 12,861,918 $ 12,306,634 Liabilities and Stockholders' Equity Interest-bearing liabilities: Interest-bearing demand and savings deposits $ 5,001,159 44,841 3.57 % $ 4,700,196 $ 47,208 4.00 % $ 4,547,911 46,225 4.03 % Certificates and other time deposits 3,319,628 40,279 4.83 3,678,718 46,230 5.00 3,285,164 40,165 4.85 Advances from FHLB and Other 10,598 130 4.88 3,261 47 5.73 182,935 2,581 5.60 Subordinated debentures and subordinated notes 230,633 3,328 5.74 230,393 3,116 5.38 229,648 3,100 5.36 Total interest-bearing liabilities 8,562,018 88,578 4.12 8,612,568 96,601 4.46 8,245,658 92,071 4.43 Noninterest-bearing liabilities: Noninterest-bearing deposits 2,400,809 2,486,676 2,322,555 Other liabilities 183,810 179,273 228,135 Total liabilities 11,146,637 11,278,517 10,796,348 Stockholders' equity 1,604,335 1,583,401 1,510,286 Total liabilities and stockholders' equity $ 12,750,972 $ 12,861,918 $ 12,306,634 Net interest rate spread2 2.03 % 2.03 % 2.08 % Net interest income and margin3 $ 96,141 3.20 % $ 100,062 3.30 % $ 95,533 3.31 % 1 Includes average outstanding balances of LHFS of $46.4 million, $54.3 million and $31.2 million for the three months ended December 31, 2024, September 30, 2024 and December 31, 2023, respectively, and average balances of LHI, excluding MW. 2 Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities. 3 Net interest margin is equal to net interest income divided by average interest-earning assets. VERITEX HOLDINGS, INC. AND SUBSIDIARIES Financial Highlights (Unaudited) For the Year Ended December 31, 2024 2023 Average Outstanding Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Outstanding Balance Interest Earned/ Interest Paid Average Yield/ Rate (Dollars in thousands) Assets Interest-earning assets: Loans1 $ 9,191,753 $ 624,853 6.80 % $ 9,244,070 $ 628,122 6.79 % LHI, MW 417,985 26,327 6.30 347,596 20,123 5.79 Debt securities 1,372,812 61,826 4.50 1,173,880 44,364 3.78 Interest-earning deposits in other banks 762,569 40,231 5.28 542,959 28,331 5.22 Equity securities and other investments 75,825 3,979 5.25 120,135 5,934 4.94 Total interest-earning assets 11,820,944 757,216 6.41 11,428,640 726,874 6.36 ACL (115,259) (103,179) Noninterest-earning assets 927,178 957,286 Total assets $ 12,632,863 $ 12,282,747 Liabilities and Stockholders' Equity Interest-bearing liabilities: Interest-bearing demand and savings deposits $ 4,728,453 184,452 3.90 $ 4,197,517 148,975 3.55 Certificates and other time deposits 3,468,448 171,812 4.95 2,977,178 125,409 4.21 Advances from FHLB and Other 55,109 3,036 5.51 873,617 41,024 4.70 Subordinated debentures and subordinated notes 230,264 12,671 5.50 229,268 12,352 5.39 Total interest-bearing liabilities 8,482,274 371,971 4.39 8,277,580 327,760 3.96 Noninterest-bearing liabilities: Noninterest-bearing deposits 2,397,681 2,309,983 Other liabilities 186,951 193,659 Total liabilities 11,066,906 10,781,222 Stockholders' equity 1,565,957 1,501,525 Total liabilities and stockholders' equity $ 12,632,863 $ 12,282,747 Net interest rate spread2 2.02 % 2.40 % Net interest income and margin3 $ 385,245 3.26 % $ 399,114 3.49 % 1Includes average outstanding balances of LHFS of $53.3 million and $25.7 million for the twelve months ended December 31, 2024 and 2023, respectively, and average balances of LHI, excluding MW. 2 Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities. 3 Net interest margin is equal to net interest income divided by average interest-earning assets. VERITEX HOLDINGS, INC. AND SUBSIDIARIES Financial Highlights (Unaudited) Yield Trend 1 Includes average outstanding balances of LHFS of $46.4 million, $54.3 million, $58.5 million, $53.9 million and $31.2 million for the three months ended December 31, 2024, September 30, 2024, June 30, 2024, March 31, 2024 and December 31, 2023, respectively, and average balances of LHI, excluding MW. 2 Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities. 3 Net interest margin is equal to net interest income divided by average interest-earning assets. Supplemental Yield Trend For the Quarter Ended For the Year Ended Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Dec 31, 2024 Dec 31, 2023 Average cost of interest-bearing deposits 4.07 % 4.44 % 4.46 % 4.43 % 4.38 % 4.35 % 3.82 % Average costs of total deposits, including noninterest-bearing 3.16 3.42 3.46 3.42 3.37 3.36 2.89 VERITEX HOLDINGS, INC. AND SUBSIDIARIES Financial Highlights (Unaudited) LHI and Deposit Portfolio Composition 1 Total LHI does not include deferred costs of $9.0 million, $8.2 million, $7.8 million, $6.9 million and $8.8 million at December 31, 2024, September 30, 2024, June 30, 2024, March 31, 2024 and December 31, 2023, respectively. VERITEX HOLDINGS, INC. AND SUBSIDIARIES Financial Highlights (Unaudited) Asset Quality 1 Nonaccrual PCD loans consist of PCD loans that transitioned upon adoption of ASC 326 Financial Instruments - Credit Losses and were accounted for on a pooled basis that have subsequently been placed on nonaccrual status. 2 Accruing loans greater than 90 days past due exclude PCD loans greater than 90 days past due that are accounted for on a pooled basis. 3Annualized ratio for quarterly metrics. VERITEX HOLDINGS, INC. AND SUBSIDIARIES Reconciliation of Non-GAAP Financial Measures (Unaudited) We identify certain financial measures discussed in this earnings release as being 'non-GAAP financial measures.' In accordance with SEC rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP, in our statements of income, balance sheets or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios calculated using exclusively either one or both of (i) financial measures calculated in accordance with GAAP and (ii) operating measures or other measures that are not non-GAAP financial measures. The non-GAAP financial measures that we present in this earnings release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we present in this earnings release may differ from that of other companies reporting measures with similar names. You should understand how such other financial institutions calculate their financial measures that appear to be similar or have similar names to the non-GAAP financial measures we have discussed in this earnings release when comparing such non-GAAP financial measures. Tangible Book Value Per Common Share. Tangible book value per common share is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as total stockholders' equity less goodwill and core deposit intangibles, net of accumulated amortization; and (b) tangible book value per common share as tangible common equity (as described in clause (a)) divided by number of common shares outstanding. For tangible book value per common share, the most directly comparable financial measure calculated in accordance with GAAP is book value per common share. We believe that this measure is important to many investors in the marketplace who are interested in changes from period to period in book value per common share exclusive of changes in core deposit intangibles. Goodwill and other intangible assets have the effect of increasing total book value while not increasing our tangible book value. The following table reconciles, as of the dates set forth below, total stockholders' equity to tangible common equity and presents our tangible book value per common share compared with our book value per common share: As of Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 (Dollars in thousands, except per share data) Tangible Common Equity Total stockholders' equity $ 1,601,069 $ 1,608,014 $ 1,548,616 $ 1,538,515 $ 1,531,323 Adjustments: Goodwill (404,452) (404,452) (404,452) (404,452) (404,452) Core deposit intangibles (18,744) (21,182) (23,619) (26,057) (28,495) Tangible common equity $ 1,177,873 $ 1,182,380 $ 1,120,545 $ 1,108,006 $ 1,098,376 Common shares outstanding 54,517 54,446 54,350 54,496 54,338 Book value per common share $ 29.37 $ 29.53 $ 28.49 $ 28.23 $ 28.18 Tangible book value per common share $ 21.61 $ 21.72 $ 20.62 $ 20.33 $ 20.21 VERITEX HOLDINGS, INC. AND SUBSIDIARIES Reconciliation of Non-GAAP Financial Measures (Unaudited) Tangible Common Equity to Tangible Assets. Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as total stockholders' equity, less goodwill and core deposit intangibles, net of accumulated amortization; (b) tangible assets as total assets less goodwill and core deposit intangibles, net of accumulated amortization; and (c) tangible common equity to tangible assets as tangible common equity (as described in clause (a)) divided by tangible assets (as described in clause (b)). For tangible common equity to tangible assets, the most directly comparable financial measure calculated in accordance with GAAP is total stockholders' equity to total assets. We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period in common equity and total assets, in each case, exclusive of changes in core deposit intangibles. Goodwill and other intangible assets have the effect of increasing both total stockholders' equity and assets while not increasing our tangible common equity or tangible assets. The following table reconciles, as of the dates set forth below, total stockholders' equity to tangible common equity and total assets to tangible assets and presents our tangible common equity to tangible assets: As of Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 (Dollars in thousands) Tangible Common Equity Total stockholders' equity $ 1,601,069 $ 1,608,014 $ 1,548,616 $ 1,538,515 $ 1,531,323 Adjustments: Goodwill (404,452) (404,452) (404,452) (404,452) (404,452) Core deposit intangibles (18,744) (21,182) (23,619) (26,057) (28,495) Tangible common equity $ 1,177,873 $ 1,182,380 $ 1,120,545 $ 1,108,006 $ 1,098,376 Tangible Assets Total assets $ 12,768,341 $ 13,042,976 $ 12,684,330 $ 12,708,396 $ 12,394,337 Adjustments: Goodwill (404,452) (404,452) (404,452) (404,452) (404,452) Core deposit intangibles (18,744) (21,182) (23,619) (26,057) (28,495) Tangible Assets $ 12,345,145 $ 12,617,342 $ 12,256,259 $ 12,277,887 $ 11,961,390 Tangible Common Equity to Tangible Assets 9.54 % 9.37 % 9.14 % 9.02 % 9.18 % VERITEX HOLDINGS, INC. AND SUBSIDIARIES Reconciliation of Non-GAAP Financial Measures (Unaudited) Return on Average Tangible Common Equity. Return on average tangible common equity is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) net income available for common stockholders adjusted for amortization of core deposit intangibles (which we refer to as 'return') as net income, plus amortization of core deposit intangibles, less tax benefit at the statutory rate; (b) average tangible common equity as total average stockholders' equity less average goodwill and average core deposit intangibles, net of accumulated amortization; and (c) return (as described in clause (a)) divided by average tangible common equity (as described in clause (b)). For return on average tangible common equity, the most directly comparable financial measure calculated in accordance with GAAP is return on average equity. We believe that this measure is important to many investors in the marketplace who are interested in the return on common equity, exclusive of the impact of core deposit intangibles. Goodwill and core deposit intangibles have the effect of increasing total stockholders' equity while not increasing our tangible common equity. This measure is particularly relevant to acquisitive institutions that may have higher balances in goodwill and core deposit intangibles than non-acquisitive institutions. The following table reconciles, as of the dates set forth below, average tangible common equity to average common equity and net income available for common stockholders adjusted for amortization of core deposit intangibles, net of taxes to net income and presents our return on average tangible common equity: For the Quarter Ended For the Year Ended Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Dec 31, 2024 Dec 31, 2023 (Dollars in thousands) Net income available for common stockholders adjusted for amortization of core deposit intangibles Net income $ 24,882 $ 31,001 $ 27,202 $ 24,156 $ 3,499 $ 107,241 $ 108,261 Adjustments: Plus: Amortization of core deposit intangibles 2,437 2,438 2,438 2,438 2,438 9,751 9,752 Less: Tax benefit at the statutory rate 512 512 512 512 512 2,048 2,048 Net income available for common stockholders adjusted for amortization of core deposit intangibles $ 26,807 $ 32,927 $ 29,128 $ 26,082 $ 5,425 $ 114,944 $ 115,965 Average Tangible Common Equity Total average stockholders' equity $ 1,604,335 $ 1,583,401 $ 1,541,609 $ 1,533,868 $ 1,510,286 $ 1,565,957 $ 1,501,525 Adjustments: Average goodwill (404,452) (404,452) (404,452) (404,452) (404,452) (404,452) (404,452) Average core deposit intangibles (20,342) (22,789) (25,218) (27,656) (30,093) (23,988) (33,718) Average tangible common equity $ 1,179,541 $ 1,156,160 $ 1,111,939 $ 1,101,760 $ 1,075,741 $ 1,137,517 $ 1,063,355 Return on Average Tangible Common Equity (Annualized) 9.04 % 11.33 % 10.54 % 9.52 % 2.00 % 10.10 % 10.91 % VERITEX HOLDINGS, INC. AND SUBSIDIARIES Reconciliation of Non-GAAP Financial Measures (Unaudited) Operating Earnings, Pre-tax, Pre-provision Operating Earnings and performance metrics calculated using Operating Earnings and Pre-tax, Pre-provision Operating Earnings, including Diluted Operating Earnings per Share, Operating Return on Average Assets, Pre-tax, Pre-Provision Operating Return on Average Assets, Operating Return on Average Assets, Pre-tax, Pre-Provision Operating Return on Average Assets, Pre-tax, Pre-Provision Operating Return on Average Loans, Operating Return on Average Tangible Common Equity and Operating Efficiency Ratio. Operating earnings, pre-tax, pre-provision operating earnings and the performance metrics calculated using these metrics, listed below, are non-GAAP measures used by management to evaluate the Company's financial performance. We calculate (a) operating earnings as net income plus equity method investment write-down, plus FDIC special assessment, plus severance payments, plus loss on sale of debt securities AFS, net, less tax impact of adjustments, plus nonrecurring tax adjustments. We calculate (b) diluted operating earnings per share as operating earnings as described in clause (a) divided by weighted average diluted shares outstanding. We calculate (c) pre-tax, pre-provision operating earnings as operating earnings as described in clause (a) plus provision for income taxes, plus benefit (provision) for credit losses and unfunded commitments. We calculate (d) pre-tax, pre-provision operating return on average assets as pre-tax, pre-provision operating earnings as described in clause (a) divided by total average assets. We calculate (e) operating return on average assets as operating earnings as described in clause (a) divided by total average assets. We calculate (f) operating return on average tangible common equity as operating earnings as described in clause (a), adjusted for the amortization of intangibles and tax benefit at the statutory rate, divided by total average tangible common equity (average stockholders' equity less average goodwill and average core deposit intangibles, net of accumulated amortization). We calculate (g) operating efficiency ratio as noninterest expense plus adjustments to operating noninterest expense divided by noninterest income plus adjustments to operating noninterest income, plus net interest income We believe that these measures and the operating metrics calculated utilizing these measures are important to management and many investors in the marketplace who are interested in understanding the ongoing operating performance of the Company and provide meaningful comparisons to its peers. The following tables reconcile, as of the dates set forth below, operating net income and pre-tax, pre-provision operating earnings and related metrics: For the Quarter Ended For the Year Ended Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Dec 31, 2024 Dec 31, 2023 (Dollars in thousands, except per share data) Operating Earnings Net income $ 24,882 $ 31,001 $ 27,202 $ 24,156 $ 3,499 $ 107,241 $ 108,261 Plus: Equity method investment write-down — — — — 29,417 — 29,417 Plus: FDIC special assessment — — 134 — 768 134 768 Plus: Severance payments1 1,545 1,487 613 — — 3,645 1,950 Plus: Loss on sale of debt securities AFS, net 4,397 — — 6,304 — 10,701 5,321 Operating pre-tax income 30,824 32,488 27,949 30,460 33,684 121,721 145,717 Less: Tax impact of adjustments 1,248 307 166 1,323 2,059 3,044 3,603 Plus: Nonrecurring tax adjustments 193 — 527 — — 720 — Operating earnings $ 29,769 $ 32,181 $ 28,310 $ 29,137 $ 31,625 $ 119,397 $ 142,114 Weighted average diluted shares outstanding 55,237 54,932 54,823 54,842 54,691 54,958 54,596 Diluted EPS $ 0.45 $ 0.56 $ 0.50 $ 0.44 $ 0.06 $ 1.95 $ 1.98 Diluted operating EPS $ 0.54 $ 0.59 $ 0.52 $ 0.53 $ 0.58 $ 2.17 $ 2.60 1 Severance payments relate to restructurings made during the periods disclosed. For the Quarter Ended For the Year Ended (Dollars in thousands) Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Dec 31, 2024 Dec 31, 2023 Pre-Tax, Pre-Provision Operating Earnings Net Income $ 24,882 $ 31,001 $ 27,202 $ 24,156 $ 3,499 $ 107,241 $ 108,261 Plus: Provision for income taxes 8,222 8,067 8,221 7,237 6,004 31,747 36,023 Plus: Provision for credit losses and unfunded commitments 1,899 4,000 8,250 5,959 8,000 20,108 40,471 Plus: Severance payments 1,545 1,487 613 — — 3,645 1,950 Plus: Loss on sale of AFS, net 4,397 — — 6,304 — 10,701 5,321 Plus: Equity method investment write-down — — — — 29,417 — 29,417 Plus: FDIC special assessment — — 134 — 768 134 768 Net pre-tax, pre-provision operating earnings $ 40,945 $ 44,555 $ 44,420 $ 43,656 $ 47,688 $ 173,576 $ 222,211 Average total assets $ 12,750,972 $ 12,861,918 $ 12,578,706 $ 12,336,042 $ 12,306,634 $ 12,632,863 $ 12,282,747 Pre-tax, pre-provision operating return on average assets1 1.28 % 1.38 % 1.42 % 1.42 % 1.54 % 1.37 % 1.81 % Average loans $ 9,449,565 $ 9,661,774 $ 9,765,428 $ 9,563,372 $ 9,581,784 $ 9,609,738 $ 9,591,666 Pre-tax, pre-provision operating return on average loans1 1.72 % 1.83 % 1.83 % 1.84 % 1.97 % 1.81 % 2.32 % Average Total Assets $ 12,750,972 $ 12,861,918 $ 12,578,706 $ 12,336,042 $ 12,306,634 $ 12,632,863 $ 12,282,747 Return on average assets1 0.78 % 0.96 % 0.87 % 0.79 % 0.11 % 0.85 % 0.88 % Operating return on average assets1 0.93 1.00 0.91 0.95 1.02 0.95 1.16 Operating earnings adjusted for amortization of core deposit intangibles Operating earnings $ 29,769 $ 32,181 $ 28,310 $ 29,137 $ 31,625 $ 119,397 $ 142,114 Adjustments: Plus: Amortization of core deposit intangibles 2,437 2,438 2,438 2,438 2,438 9,751 9,752 Less: Tax benefit at the statutory rate 512 512 512 512 512 2,048 2,048 Operating earnings adjusted for amortization of core deposit intangibles $ 31,694 $ 34,107 $ 30,236 $ 31,063 $ 33,551 $ 127,100 $ 149,818 Average Tangible Common Equity Total average stockholders' equity $ 1,604,335 $ 1,583,401 $ 1,541,609 $ 1,533,868 $ 1,510,286 $ 1,565,957 $ 1,501,525 Adjustments: Less: Average goodwill (404,452) (404,452) (404,452) (404,452) (404,452) (404,452) (404,452) Less: Average core deposit intangibles (20,342) (22,789) (25,218) (27,656) (30,093) (23,988) (33,718) Average tangible common equity $ 1,179,541 $ 1,156,160 $ 1,111,939 $ 1,101,760 $ 1,075,741 $ 1,137,517 $ 1,063,355 Operating return on average tangible common equity1 10.69 % 11.74 % 10.94 % 11.34 % 12.37 % 11.17 % 14.09 % Efficiency ratio 67.04 % 61.94 % 59.11 % 62.45 % 77.49 % 62.62 % 55.82 % Operating efficiency ratio Net interest income $ 96,141 $ 100,062 $ 96,236 $ 92,806 $ 95,533 $ 385,245 $ 399,114 Noninterest income (loss) 10,056 13,106 10,578 6,662 (17,792) 40,402 19,105 Plus: Loss on sale of AFS, net 4,397 — — 6,304 — 10,701 5,321 Plus: Equity method investment write-down — — — — 29,417 — 29,417 Operating noninterest income 14,453 13,106 10,578 12,966 11,625 51,103 53,843 Noninterest expense 71,194 70,100 63,141 62,116 60,238 266,551 233,464 Less: FDIC special assessment — — 134 — 768 134 768 Less: Severance payments 1,545 1,487 613 — — 3,645 1,950 Operating noninterest expense $ 69,649 $ 68,613 $ 62,394 $ 62,116 $ 59,470 $ 262,772 $ 230,746 Operating efficiency ratio 62.98 % 60.63 % 58.41 % 58.73 % 55.50 % 60.22 % 50.94 % 1 Annualized ratio for quarterly metrics. Media and Investor Relations: [email protected]
